[BIMB] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 2.08%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,044,944 1,146,388 851,708 485,792 440,236 336,224 298,496 23.21%
PBT 168,412 -18,048 105,468 149,852 144,848 2,868 102,772 8.57%
Tax -44,144 -33,772 -30,184 -55,744 -45,396 -2,868 -33,792 4.55%
NP 124,268 -51,820 75,284 94,108 99,452 0 68,980 10.30%
-
NP to SH 116,516 -75,248 70,044 94,108 99,452 -17,940 68,980 9.12%
-
Tax Rate 26.21% - 28.62% 37.20% 31.34% 100.00% 32.88% -
Total Cost 920,676 1,198,208 776,424 391,684 340,784 336,224 229,516 26.03%
-
Net Worth -118,318 1,003,765 1,605,983 1,559,085 1,468,154 1,395,956 1,385,162 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth -118,318 1,003,765 1,605,983 1,559,085 1,468,154 1,395,956 1,385,162 -
NOSH 563,423 494,465 563,503 562,846 562,511 560,624 556,290 0.21%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.89% -4.52% 8.84% 19.37% 22.59% 0.00% 23.11% -
ROE 0.00% -7.50% 4.36% 6.04% 6.77% -1.29% 4.98% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 185.46 231.84 151.15 86.31 78.26 59.97 53.66 22.94%
EPS 20.68 -13.36 13.36 16.72 17.68 -3.20 12.40 8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.21 2.03 2.85 2.77 2.61 2.49 2.49 -
Adjusted Per Share Value based on latest NOSH - 562,846
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 46.14 50.62 37.61 21.45 19.44 14.85 13.18 23.21%
EPS 5.15 -3.32 3.09 4.16 4.39 -0.79 3.05 9.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0522 0.4433 0.7092 0.6885 0.6483 0.6164 0.6117 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.24 1.38 1.70 1.60 1.40 1.50 1.89 -
P/RPS 0.67 0.60 1.12 1.85 1.79 2.50 3.52 -24.14%
P/EPS 6.00 -9.07 13.68 9.57 7.92 -46.88 15.24 -14.38%
EY 16.68 -11.03 7.31 10.45 12.63 -2.13 6.56 16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.68 0.60 0.58 0.54 0.60 0.76 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 23/12/05 29/11/04 19/11/03 29/11/02 29/11/01 27/11/00 -
Price 1.20 1.15 1.81 1.61 1.41 1.52 1.69 -
P/RPS 0.65 0.50 1.20 1.87 1.80 2.53 3.15 -23.11%
P/EPS 5.80 -7.56 14.56 9.63 7.98 -47.50 13.63 -13.26%
EY 17.23 -13.23 6.87 10.39 12.54 -2.11 7.34 15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.57 0.64 0.58 0.54 0.61 0.68 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment